Highlights

[DBHD] QoQ Quarter Result on 2018-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 13-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     666.97%    YoY -     306.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 68,927 71,294 82,314 76,337 74,228 71,246 67,246 1.66%
  QoQ % -3.32% -13.39% 7.83% 2.84% 4.19% 5.95% -
  Horiz. % 102.50% 106.02% 122.41% 113.52% 110.38% 105.95% 100.00%
PBT 4,844 3,501 17,289 4,513 333 3,280 13,506 -49.61%
  QoQ % 38.36% -79.75% 283.09% 1,255.26% -89.85% -75.71% -
  Horiz. % 35.87% 25.92% 128.01% 33.41% 2.47% 24.29% 100.00%
Tax -934 -1,227 -2,406 -1,335 -750 -1,383 1,360 -
  QoQ % 23.88% 49.00% -80.22% -78.00% 45.77% -201.69% -
  Horiz. % -68.68% -90.22% -176.91% -98.16% -55.15% -101.69% 100.00%
NP 3,910 2,274 14,883 3,178 -417 1,897 14,866 -59.05%
  QoQ % 71.94% -84.72% 368.31% 862.11% -121.98% -87.24% -
  Horiz. % 26.30% 15.30% 100.11% 21.38% -2.81% 12.76% 100.00%
NP to SH 3,663 1,797 17,340 1,871 -330 1,738 14,729 -60.55%
  QoQ % 103.84% -89.64% 826.78% 666.97% -118.99% -88.20% -
  Horiz. % 24.87% 12.20% 117.73% 12.70% -2.24% 11.80% 100.00%
Tax Rate 19.28 % 35.05 % 13.92 % 29.58 % 225.23 % 42.16 % -10.07 % -
  QoQ % -44.99% 151.80% -52.94% -86.87% 434.23% 518.67% -
  Horiz. % -191.46% -348.06% -138.23% -293.74% -2,236.64% -418.67% 100.00%
Total Cost 65,017 69,020 67,431 73,159 74,645 69,349 52,380 15.54%
  QoQ % -5.80% 2.36% -7.83% -1.99% 7.64% 32.40% -
  Horiz. % 124.13% 131.77% 128.73% 139.67% 142.51% 132.40% 100.00%
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.46% 116.86% 116.64% 105.17% 103.88% 104.09% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.46% 116.86% 116.64% 105.17% 103.88% 104.09% 100.00%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 310,371 1.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.58% -
  Horiz. % 102.58% 102.58% 102.58% 102.58% 102.58% 102.58% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.67 % 3.19 % 18.08 % 4.16 % -0.56 % 2.66 % 22.11 % -59.74%
  QoQ % 77.74% -82.36% 334.62% 842.86% -121.05% -87.97% -
  Horiz. % 25.64% 14.43% 81.77% 18.82% -2.53% 12.03% 100.00%
ROE 2.08 % 1.05 % 10.10 % 1.21 % -0.22 % 1.13 % 10.01 % -65.02%
  QoQ % 98.10% -89.60% 734.71% 650.00% -119.47% -88.71% -
  Horiz. % 20.78% 10.49% 100.90% 12.09% -2.20% 11.29% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.65 22.39 25.85 23.98 23.31 22.38 21.67 -0.06%
  QoQ % -3.31% -13.38% 7.80% 2.87% 4.16% 3.28% -
  Horiz. % 99.91% 103.32% 119.29% 110.66% 107.57% 103.28% 100.00%
EPS 1.15 0.56 5.45 0.59 -0.10 0.55 4.75 -61.26%
  QoQ % 105.36% -89.72% 823.73% 690.00% -118.18% -88.42% -
  Horiz. % 24.21% 11.79% 114.74% 12.42% -2.11% 11.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 0.4740 10.72%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 1.48% -
  Horiz. % 116.46% 113.92% 113.71% 102.53% 101.27% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.65 22.39 25.85 23.98 23.31 22.38 21.12 1.67%
  QoQ % -3.31% -13.38% 7.80% 2.87% 4.16% 5.97% -
  Horiz. % 102.51% 106.01% 122.40% 113.54% 110.37% 105.97% 100.00%
EPS 1.15 0.56 5.45 0.59 -0.10 0.55 4.63 -60.59%
  QoQ % 105.36% -89.72% 823.73% 690.00% -118.18% -88.12% -
  Horiz. % 24.84% 12.10% 117.71% 12.74% -2.16% 11.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 0.4621 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.45% 116.86% 116.64% 105.17% 103.87% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4500 0.4950 0.2250 0.3700 0.4100 0.4800 0.5150 -
P/RPS 2.08 2.21 0.87 1.54 1.76 2.14 2.38 -8.61%
  QoQ % -5.88% 154.02% -43.51% -12.50% -17.76% -10.08% -
  Horiz. % 87.39% 92.86% 36.55% 64.71% 73.95% 89.92% 100.00%
P/EPS 39.11 87.70 4.13 62.96 -395.55 87.93 10.85 135.65%
  QoQ % -55.40% 2,023.49% -93.44% 115.92% -549.85% 710.41% -
  Horiz. % 360.46% 808.29% 38.06% 580.28% -3,645.62% 810.41% 100.00%
EY 2.56 1.14 24.21 1.59 -0.25 1.14 9.21 -57.51%
  QoQ % 124.56% -95.29% 1,422.64% 736.00% -121.93% -87.62% -
  Horiz. % 27.80% 12.38% 262.87% 17.26% -2.71% 12.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.92 0.42 0.76 0.85 1.00 1.09 -17.33%
  QoQ % -10.87% 119.05% -44.74% -10.59% -15.00% -8.26% -
  Horiz. % 75.23% 84.40% 38.53% 69.72% 77.98% 91.74% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 13/02/18 -
Price 0.4000 0.4500 0.4200 0.3650 0.3850 0.4600 0.5000 -
P/RPS 1.85 2.01 1.62 1.52 1.65 2.06 2.31 -13.80%
  QoQ % -7.96% 24.07% 6.58% -7.88% -19.90% -10.82% -
  Horiz. % 80.09% 87.01% 70.13% 65.80% 71.43% 89.18% 100.00%
P/EPS 34.77 79.73 7.71 62.11 -371.43 84.26 10.54 122.09%
  QoQ % -56.39% 934.11% -87.59% 116.72% -540.81% 699.43% -
  Horiz. % 329.89% 756.45% 73.15% 589.28% -3,524.00% 799.43% 100.00%
EY 2.88 1.25 12.97 1.61 -0.27 1.19 9.49 -54.94%
  QoQ % 130.40% -90.36% 705.59% 696.30% -122.69% -87.46% -
  Horiz. % 30.35% 13.17% 136.67% 16.97% -2.85% 12.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.83 0.78 0.75 0.80 0.96 1.05 -22.29%
  QoQ % -13.25% 6.41% 4.00% -6.25% -16.67% -8.57% -
  Horiz. % 68.57% 79.05% 74.29% 71.43% 76.19% 91.43% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers